Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.42% first-year return on $75,390 initial cash invested.
-24.42%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$899
Rent
-$1,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$899 income − $2,433 expenses = $1,534 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$899
Total Expenses
$2,433
Mortgage P&I
202%
$1,815
Property Taxes
27%
$245
Home Insurance
14%
$126
HOA
1%
$13
Property Management
10%
$90
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0